Average Number of Employees
1852022-01-30 ~ 2023-01-29
1252021-01-30 ~ 2022-01-29
Profit/Loss
412,951 GBP2022-01-30 ~ 2023-01-29
135,464 GBP2021-01-30 ~ 2022-01-29
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2023-01-29
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
60,000 GBP2023-01-29
50,000 GBP2022-01-29
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,000 GBP2022-01-30 ~ 2023-01-29
Intangible Assets
Net goodwill
40,000 GBP2023-01-29
50,000 GBP2022-01-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
139,444 GBP2023-01-29
63,400 GBP2022-01-29
Turnover/Revenue
20,020,997 GBP2022-01-30 ~ 2023-01-29
15,681,605 GBP2021-01-30 ~ 2022-01-29
Cost of Sales
-11,020,733 GBP2022-01-30 ~ 2023-01-29
-9,419,240 GBP2021-01-30 ~ 2022-01-29
Gross Profit/Loss
9,000,264 GBP2022-01-30 ~ 2023-01-29
6,262,365 GBP2021-01-30 ~ 2022-01-29
Distribution Costs
-1,600,894 GBP2022-01-30 ~ 2023-01-29
-728,120 GBP2021-01-30 ~ 2022-01-29
Administrative Expenses
-8,655,711 GBP2022-01-30 ~ 2023-01-29
-6,259,301 GBP2021-01-30 ~ 2022-01-29
Operating Profit/Loss
509,035 GBP2022-01-30 ~ 2023-01-29
135,762 GBP2021-01-30 ~ 2022-01-29
Profit/Loss on Ordinary Activities Before Tax
471,447 GBP2022-01-30 ~ 2023-01-29
98,291 GBP2021-01-30 ~ 2022-01-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-58,496 GBP2022-01-30 ~ 2023-01-29
37,173 GBP2021-01-30 ~ 2022-01-29
Comprehensive Income/Expense
412,951 GBP2022-01-30 ~ 2023-01-29
135,464 GBP2021-01-30 ~ 2022-01-29
Equity
Retained earnings (accumulated losses)
1,320,578 GBP2023-01-29
907,627 GBP2022-01-29
772,163 GBP2021-01-29
Intangible Assets
40,000 GBP2023-01-29
50,000 GBP2022-01-29
Property, Plant & Equipment
794,861 GBP2023-01-29
378,511 GBP2022-01-29
Fixed Assets
834,861 GBP2023-01-29
428,511 GBP2022-01-29
Total Inventories
2,439,888 GBP2023-01-29
2,569,580 GBP2022-01-29
Debtors
3,332,979 GBP2023-01-29
2,226,351 GBP2022-01-29
Cash at bank and in hand
220,532 GBP2023-01-29
563,748 GBP2022-01-29
Current Assets
5,993,399 GBP2023-01-29
5,359,679 GBP2022-01-29
Net Current Assets/Liabilities
639,380 GBP2023-01-29
561,006 GBP2022-01-29
Total Assets Less Current Liabilities
1,474,241 GBP2023-01-29
989,517 GBP2022-01-29
Creditors
Amounts falling due after one year
-14,119 GBP2023-01-29
-18,390 GBP2022-01-29
Net Assets/Liabilities
1,320,678 GBP2023-01-29
907,727 GBP2022-01-29
Equity
Called up share capital
100 GBP2023-01-29
100 GBP2022-01-29
Equity
1,320,678 GBP2023-01-29
907,727 GBP2022-01-29
Property, Plant & Equipment - Depreciation Expense
252,955 GBP2022-01-30 ~ 2023-01-29
181,332 GBP2021-01-30 ~ 2022-01-29
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.332022-01-30 ~ 2023-01-29
Furniture and fittings
0.252022-01-30 ~ 2023-01-29
Motor vehicles
0.332022-01-30 ~ 2023-01-29
Office equipment
0.252022-01-30 ~ 2023-01-29
Average number of employees in administration and support functions
582022-01-30 ~ 2023-01-29
462021-01-30 ~ 2022-01-29
Wages/Salaries
3,817,716 GBP2022-01-30 ~ 2023-01-29
2,744,075 GBP2021-01-30 ~ 2022-01-29
Social Security Costs
332,212 GBP2022-01-30 ~ 2023-01-29
227,317 GBP2021-01-30 ~ 2022-01-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,841 GBP2022-01-30 ~ 2023-01-29
46,886 GBP2021-01-30 ~ 2022-01-29
Staff Costs/Employee Benefits Expense
4,213,769 GBP2022-01-30 ~ 2023-01-29
3,018,278 GBP2021-01-30 ~ 2022-01-29
Director Remuneration
115,635 GBP2022-01-30 ~ 2023-01-29
36,814 GBP2021-01-30 ~ 2022-01-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,044 GBP2022-01-30 ~ 2023-01-29
7,900 GBP2021-01-30 ~ 2022-01-29
Tax Expense/Credit at Applicable Tax Rate
89,575 GBP2022-01-30 ~ 2023-01-29
18,675 GBP2021-01-30 ~ 2022-01-29
Intangible Assets - Gross Cost
100,000 GBP2023-01-29
Intangible Assets - Accumulated Amortisation & Impairment
60,000 GBP2023-01-29
50,000 GBP2022-01-29
Intangible Assets - Increase From Amortisation Charge for Year
10,000 GBP2022-01-30 ~ 2023-01-29
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
42,063 GBP2023-01-29
40,563 GBP2022-01-29
Plant and equipment
7,995 GBP2023-01-29
7,995 GBP2022-01-29
Furniture and fittings
1,409,003 GBP2023-01-29
791,708 GBP2022-01-29
Motor vehicles
38,837 GBP2023-01-29
38,837 GBP2022-01-29
Office equipment
178,617 GBP2023-01-29
128,107 GBP2022-01-29
Property, Plant & Equipment - Gross Cost
1,676,515 GBP2023-01-29
1,007,210 GBP2022-01-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,995 GBP2023-01-29
7,995 GBP2022-01-29
Furniture and fittings
697,596 GBP2023-01-29
494,930 GBP2022-01-29
Motor vehicles
32,315 GBP2023-01-29
20,468 GBP2022-01-29
Office equipment
112,519 GBP2023-01-29
84,263 GBP2022-01-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
881,654 GBP2023-01-29
628,699 GBP2022-01-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
202,666 GBP2022-01-30 ~ 2023-01-29
Motor vehicles
11,847 GBP2022-01-30 ~ 2023-01-29
Office equipment
28,256 GBP2022-01-30 ~ 2023-01-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
252,955 GBP2022-01-30 ~ 2023-01-29
Property, Plant & Equipment
Land and buildings, Long leasehold
10,834 GBP2023-01-29
19,520 GBP2022-01-29
Furniture and fittings
711,407 GBP2023-01-29
296,778 GBP2022-01-29
Motor vehicles
6,522 GBP2023-01-29
18,369 GBP2022-01-29
Office equipment
66,098 GBP2023-01-29
43,844 GBP2022-01-29
Finished Goods
2,439,888 GBP2023-01-29
2,569,580 GBP2022-01-29
Trade Debtors/Trade Receivables
38,650 GBP2023-01-29
215,178 GBP2022-01-29
Prepayments/Accrued Income
352,463 GBP2023-01-29
415,673 GBP2022-01-29
Amount of corporation tax that is recoverable
47,410 GBP2022-01-29
Other Debtors
678,566 GBP2023-01-29
423,965 GBP2022-01-29
Bank Borrowings/Overdrafts
Amounts falling due within one year
215,565 GBP2023-01-29
472,929 GBP2022-01-29
Trade Creditors/Trade Payables
Amounts falling due within one year
854,990 GBP2023-01-29
815,843 GBP2022-01-29
Accrued Liabilities/Deferred Income
Amounts falling due within one year
266,809 GBP2023-01-29
226,125 GBP2022-01-29
Other Taxation & Social Security Payable
Amounts falling due within one year
1,301,918 GBP2023-01-29
1,507,862 GBP2022-01-29
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
4,271 GBP2023-01-29
4,271 GBP2022-01-29
Other Creditors
Amounts falling due within one year
548,121 GBP2023-01-29
441,168 GBP2022-01-29
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
14,119 GBP2023-01-29
18,390 GBP2022-01-29
Minimum gross finance lease payments owing
Amounts falling due within one year
4,271 GBP2023-01-29
4,271 GBP2022-01-29
Between one and five year
14,119 GBP2023-01-29
18,390 GBP2022-01-29
Minimum gross finance lease payments owing
18,390 GBP2023-01-29
22,661 GBP2022-01-29
Deferred Tax Liabilities
139,444 GBP2023-01-29
63,400 GBP2022-01-29
Par Value of Share
Class 1 ordinary share
1 shares2022-01-30 ~ 2023-01-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-01-29
100 shares2022-01-29